[BREM] YoY TTM Result on 30-Sep-2005 [#2]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 5.89%
YoY- 34.44%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 144,761 106,411 157,541 194,971 181,650 110,705 94,469 7.36%
PBT 21,699 48,422 34,530 31,479 25,755 -15,582 19,932 1.42%
Tax -2,148 -8,829 -8,855 -8,951 -11,493 -11,776 -10,822 -23.60%
NP 19,551 39,593 25,675 22,528 14,262 -27,358 9,110 13.55%
-
NP to SH 14,868 33,311 19,281 19,174 14,262 -27,358 9,110 8.49%
-
Tax Rate 9.90% 18.23% 25.64% 28.43% 44.62% - 54.29% -
Total Cost 125,210 66,818 131,866 172,443 167,388 138,063 85,359 6.58%
-
Net Worth 370,448 357,425 326,567 299,910 231,333 250,987 273,533 5.17%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 12,395 9,829 9,686 8,862 6,013 3,644 - -
Div Payout % 83.37% 29.51% 50.24% 46.22% 42.16% 0.00% - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 370,448 357,425 326,567 299,910 231,333 250,987 273,533 5.17%
NOSH 123,482 124,538 119,185 116,244 77,111 72,749 73,333 9.06%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 13.51% 37.21% 16.30% 11.55% 7.85% -24.71% 9.64% -
ROE 4.01% 9.32% 5.90% 6.39% 6.17% -10.90% 3.33% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 117.23 85.44 132.18 167.73 235.57 152.17 128.82 -1.55%
EPS 12.04 26.75 16.18 16.49 18.50 -37.61 12.42 -0.51%
DPS 10.00 7.89 8.00 7.62 7.80 5.00 0.00 -
NAPS 3.00 2.87 2.74 2.58 3.00 3.45 3.73 -3.56%
Adjusted Per Share Value based on latest NOSH - 116,244
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 41.90 30.80 45.60 56.44 52.58 32.04 27.34 7.36%
EPS 4.30 9.64 5.58 5.55 4.13 -7.92 2.64 8.46%
DPS 3.59 2.85 2.80 2.57 1.74 1.05 0.00 -
NAPS 1.0723 1.0346 0.9453 0.8681 0.6696 0.7265 0.7918 5.17%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 1.35 1.40 1.25 1.13 1.62 1.22 1.38 -
P/RPS 1.15 1.64 0.95 0.67 0.69 0.80 1.07 1.20%
P/EPS 11.21 5.23 7.73 6.85 8.76 -3.24 11.11 0.14%
EY 8.92 19.11 12.94 14.60 11.42 -30.82 9.00 -0.14%
DY 7.41 5.64 6.40 6.75 4.81 4.10 0.00 -
P/NAPS 0.45 0.49 0.46 0.44 0.54 0.35 0.37 3.31%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 27/11/08 26/11/07 30/11/06 28/11/05 30/11/04 28/11/03 29/11/02 -
Price 0.97 1.35 1.21 1.01 0.88 1.56 1.49 -
P/RPS 0.83 1.58 0.92 0.60 0.37 1.03 1.16 -5.42%
P/EPS 8.06 5.05 7.48 6.12 4.76 -4.15 11.99 -6.39%
EY 12.41 19.81 13.37 16.33 21.02 -24.11 8.34 6.84%
DY 10.31 5.85 6.61 7.55 8.86 3.21 0.00 -
P/NAPS 0.32 0.47 0.44 0.39 0.29 0.45 0.40 -3.64%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment